DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.27
Today's Fair Value
$3.66 +11.93%
Margin of Safety
+10.66%
Projected Value (5Y)
$5.90 +80.43%
Dividends Paid (5Y)
$0.07
DCF Inputs
Scenario
%
Regression: 75.45% | CAGR (5y): 0%
%
Regression: 8.13% | CAGR (5y): 2.37%
%
Regression: -15.55% | CAGR (5y): -15.71%
Capped at 30.00x (Historical 5y: 15.25x)
%